RY 172.7 -0.1792% SHOP 152.38 -3.7762% TD 74.49 -0.4144% ENB 58.66 0.2906% BN 80.21 0.2124% TRI 235.76 -0.7034% CNQ 42.27 -1.3305% CP 102.81 -2.4851% CNR 145.02 -0.9426% BMO 139.15 0.5855% BNS 77.045 -0.149% CSU 4497.2998 0.6756% CM 92.23 -0.335% MFC 43.28 0.8858% ATD 79.0 -1.1882% NGT 53.35 -1.8038% TRP 65.26 0.215% SU 49.61 -1.411% WCN 251.65 -0.2181% L 191.14 0.1205%

Aya Gold & Silver Inc

Basic Materials CA AYA

11.23CAD
-0.52(4.43%)

Last update at 2024-12-19T17:27:00Z

Day Range

11.1511.77
LowHigh

52 Week Range

7.8819.56
LowHigh

Fundamentals

  • Previous Close 11.75
  • Market Cap2232.05M
  • Volume443610
  • P/E Ratio190.11
  • Dividend Yield-%
  • EBITDA4.89M
  • Revenue TTM41.54M
  • Revenue Per Share TTM0.33
  • Gross Profit TTM 10.28M
  • Diluted EPS TTM0.09

Financials

Income Statement

Balancesheet

Change in Cash

Total Operating Cash

Dividends Paid

Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Income before tax 4.58M 5.12M -0.84205M 0.10M -2.51261M
Minority interest -0.93197M -1.57878M 0.89M 0.39M 0.39M
Net income 1.40M 1.27M -1.77959M -0.57651M -2.51261M
Selling general administrative 8.33M 9.59M 5.74M 0.80M 1.98M
Selling and marketing expenses - - - - -
Gross profit 10.28M 16.01M 4.04M 1.31M 0.00000M
Reconciled depreciation 6.34M 3.20M 2.21M 1.60M -
Ebit 2.65M 5.88M -1.87576M 0.74M -1.99335M
Ebitda 8.99M 8.79M 0.33M 2.34M -2.00537M
Depreciation and amortization 6.34M 2.91M 2.21M 1.60M -
Non operating income net other - - - - -
Operating income 2.65M 5.88M -1.87576M 0.74M 1.56M
Other operating expenses 36.41M 28.42M 15.52M 5.57M 1.98M
Interest expense 0.25M 0.23M 0.30M 0.55M 0.51M
Tax provision 3.18M 3.85M 0.94M 0.68M 0.00000M
Interest income 3.01M 0.08M 0.02M 0.40M 0.19M
Net interest income 0.58M 0.16M -0.06939M -0.14400M -0.81653M
Extraordinary items - - - - -
Non recurring - - - - -
Other items - - - - -
Income tax expense 3.18M 3.85M 0.94M 0.68M -
Total revenue 38.24M 34.30M 13.82M 6.08M 0.00000M
Total operating expenses 8.44M 10.13M 5.74M 0.80M 1.98M
Cost of revenue 27.96M 18.29M 9.78M 4.77M 0.00000M
Total other income expense net 1.93M -0.76162M 1.03M -0.63718M -4.07710M
Discontinued operations - - - - -
Net income from continuing ops 1.40M 1.27M -1.77959M -0.57651M -2.51261M
Net income applicable to common shares 0.47M -0.30664M -2.28436M -0.65912M -2.66383M
Preferred stock and other adjustments - - - - -
Breakdown 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Type yearly yearly yearly yearly yearly
Date 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31
Total assets 333.06M 156.80M 161.26M 72.08M 48.16M
Intangible assets - - - - -
Earning assets - - - - -
Other current assets 2.35M 2.08M 0.96M 0.36M 0.04M
Total liab 107.92M 26.50M 21.26M 10.15M 7.28M
Total stockholder equity 220.72M 125.72M 132.95M 61.03M 40.49M
Deferred long term liab - - - - -
Other current liab 0.14M 1.91M 3.45M 0.74M 1.74M
Common stock 260.90M 170.68M 169.63M 95.51M 79.16M
Capital stock 260.90M 170.68M 169.63M 95.51M 79.16M
Retained earnings -52.24300M -53.55126M -52.23400M -48.48728M -43.79962M
Other liab - 2.13M 3.62M 3.61M 1.78M
Good will - - - - -
Other assets - 3.07M 3.87M 2.80M 0.31M
Cash 49.83M 39.36M 81.67M 30.53M 16.62M
Cash and equivalents - 39.36M 81.67M 30.53M -
Total current liabilities 46.70M 24.24M 17.45M 6.36M 5.48M
Current deferred revenue 4.57M - - 0.13M -
Net debt 8.96M -39.07314M -81.23995M -30.21707M -16.54332M
Short term debt 0.23M 0.16M 0.24M 0.13M 0.06M
Short long term debt - - - - -
Short long term debt total 58.79M 0.29M 0.43M 0.32M 0.08M
Other stockholder equity 19.89M - 18.01M 16.16M 8.81M
Property plant equipment - 93.92M 63.52M 30.39M 26.82M
Total current assets 80.40M 59.82M 93.86M 38.88M 21.04M
Long term investments - - - - -
Net tangible assets - 125.72M 132.95M 61.03M 40.49M
Short term investments - - - - -
Net receivables 11.41M 10.69M 6.87M 6.26M 2.13M
Long term debt 57.67M - - - 0.00000M
Inventory 16.81M 7.69M 4.38M 1.72M 2.24M
Accounts payable 41.74M 22.17M 13.76M 5.36M 3.68M
Total permanent equity - - - - -
Noncontrolling interest in consolidated entity - - - - -
Temporary equity redeemable noncontrolling interests - - - - -
Accumulated other comprehensive income -7.82600M 8.59M -2.45181M -2.14740M -3.67854M
Additional paid in capital - - - - -
Common stock total equity - - - - -
Preferred stock total equity - - - - -
Retained earnings total equity - - - - -
Treasury stock - - - - -
Accumulated amortization - - - - -
Non currrent assets other 30.53M 3.07M 3.87M 2.80M 0.31M
Deferred long term asset charges - - - - -
Non current assets total 252.66M 96.99M 67.39M 33.20M 27.13M
Capital lease obligations 1.12M 0.29M 0.43M 0.32M 0.08M
Long term debt total - 0.13M 0.18M 0.18M 0.02M
Breakdown 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Type yearly yearly yearly yearly yearly
Date 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
Investments -48.45915M -23.58831M -6.47816M -6.12593M -5.62024M
Change to liabilities 0.00000M 8.53M 1.52M 3.31M -0.55117M
Total cashflows from investing activities -48.45915M -23.58831M -6.55342M -6.12587M -5.87296M
Net borrowings -0.24497M -0.23511M -0.09318M -0.14330M -6.19460M
Total cash from financing activities 0.44M 57.91M 18.29M -0.60232M 21.01M
Change to operating activities -2.42278M -3.33413M -0.87245M 0.11M -0.04140M
Net income 1.40M 1.27M -1.77959M -0.57651M -2.51261M
Change in cash -42.30570M 51.13M 13.91M -2.37887M 13.84M
Begin period cash flow 81.67M 30.53M 16.62M 19.00M 5.19M
End period cash flow 39.36M 81.67M 30.53M 16.62M 19.02M
Total cash from operating activities 9.65M 17.54M 1.28M 3.57M -1.54788M
Issuance of capital stock 0.00000M 55.20M 20.02M - 20.85M
Depreciation 6.34M 3.20M 2.21M 1.60M 0.36M
Other cashflows from investing activities -5.14418M 0.25M -2.61537M -2.61537M 4.91M
Dividends paid - - - - -
Change to inventory -3.31159M -2.69029M 0.53M -0.96336M 0.37M
Change to account receivables -0.17652M 2.33M -3.07268M -1.16373M -0.00197M
Sale purchase of stock 0.55M 61.58M -0.05069M -0.09321M 29.07M
Other cashflows from financing activities 0.69M 2.94M -1.58262M -0.36581M 6.03M
Change to netincome - 6.91M 2.64M 1.09M 0.88M
Capital expenditures 43.31M 20.28M 3.94M 6.13M 10.28M
Change receivables - - - - -
Cash flows other operating - - - - -
Exchange rate changes - - - - -
Cash and cash equivalents changes - - - - -
Change in working capital -2.42278M 7.51M -1.34719M 1.29M -0.19287M
Stock based compensation 3.25M 4.31M 2.92M 0.36M 1.04M
Other non cash items 0.94M 1.24M -1.13467M 0.61M 0.12M
Free cash flow -33.66620M -2.74188M -2.65986M -2.55134M -11.82428M

Peer Comparison

Sector: Basic Materials Industry: Silver

Company Change (CAD) Price (CAD) Trailing PE (x) Forward PE (x) Price Sales TTM (x) Price to Book Value (x) Enterprise Value to Revenue (x) Enterprise Value to EBITDA (x)
AYA
Aya Gold & Silver Inc
-0.52 4.43% 11.23 190.11 24.15 53.73 5.87 39.04 118.49
AG
First Majestic Silver Corp
-0.11 1.39% 7.83 - 19.96 5.18 1.43 3.75 22.84
MAG
MAG Silver Corp
-0.315 1.58% 19.64 26.48 21.74 - 3.04 4905.32
SVM
Silvercorp Metals Inc
0.10 2.52% 4.28 14.29 10.56 4.89 1.61 2.78 5.51
DSV
Discovery Silver Corp.
0.02 2.99% 0.69 - - - 2.73 -8.242

Reports Covered

Stock Research & News

Profile

Aya Gold & Silver Inc., together with its subsidiaries, engages in the exploration, evaluation, and development of precious metals projects in Morocco. The company primarily explores for gold and silver deposits. Its flagship project is the Zgounder property located approximately 265 kms east of Agadir in the Proterozoic Siroua Massif of the Anti-Atlas Range, Morocco. The company was incorporated in 2007 and is based in Montreal, Canada.

Aya Gold & Silver Inc

1320 Boulevard Graham, Montreal, QC, Canada, H3P 3C8

Key Executives

Name Title Year Born
Mr. Benoit La Salle CPA, FCA, FCPA, MBA Pres, CEO & Director 1955
Mr. Ugo Landry-Tolszczuk C.F.A. Chief Financial Officer NA
Mr. Raphael Beaudoin VP of Operations NA
Mr. Elias J. Elias L.L.B. VP of Legal & Corp. Sec. NA
Mr. Mustapha EL Ouafi GM and Pres of Aya Gold & Silver Morocco NA
Mr. Alex Ball VP of Corp. Devel. & Investor Relations NA
Dr. Christian G. Derosier VP of Exploration NA
Mr. Benoit La Salle CPA, F.C.A., FCA, FCPA, M.B.A., MBA President, CEO & Director 1955
Mr. Raphael Beaudoin Vice President of Operations NA
Mr. Elias J. Elias L.L.B. Chief Legal & Sustainability Officer NA

Disclaimer - This information, including any data, is sourced from Unicorn Data Services SAS, trading as EOD Historical Data (“EODHD”) on ‘as is’ basis, using their API. The information and data provided on this page, as well as via the API, are not guaranteed to be real-time or accurate. In some cases, the data may include analyst ratings or recommendations sourced through the EODHD API, which are intended solely for general informational purposes.
This information does not consider your personal objectives, financial situation, or needs. Kalkine does not assume any responsibility for any trading losses you might incur as a result of using this information, data, or any analyst rating or recommendation provided. Kalkine will not accept any liability for any loss or damage resulting from reliance on the information, including but not limited to data, quotes, charts, analyst ratings, recommendations, and buy/sell signals sourced via the API.
Please be fully informed about the risks and costs associated with trading in the financial markets, as it is one of the riskiest forms of investment. Kalkine does not provide any warranties regarding the information on this page, including, without limitation, warranties of merchantability or fitness for a particular purpose or use.